Saray Holding ApS — Credit Rating and Financial Key Figures
CVR number: 37528749
Sleipnersvej 10, 4100 Ringsted
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 775.60 | 719.09 | 723.65 | 573.55 | 703.35 |
| EBIT | 775.60 | 719.09 | 723.65 | 573.55 | 703.35 |
| Other financial income | 0.10 | 0.07 | 0.17 | ||
| Other financial expenses | - 196.20 | - 278.98 | - 317.00 | - 316.31 | - 158.72 |
| Net income from associates (fin.) | 186.85 | - 571.05 | 189.44 | -1 167.89 | - 788.13 |
| Pre-tax profit | 766.35 | - 130.94 | 596.16 | - 910.65 | - 243.33 |
| Income taxes | - 128.30 | -3.49 | -89.67 | -68.48 | -85.99 |
| Net earnings | 638.05 | - 134.43 | 506.49 | - 979.13 | - 329.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 291.94 | 4 291.94 | 4 291.94 | 4 291.94 | 4 291.94 |
| Tangible assets total | 4 291.94 | 4 291.94 | 4 291.94 | 4 291.94 | 4 291.94 |
| Holdings in group member companies | 4 963.56 | 4 392.51 | 4 581.95 | 3 414.05 | 2 625.92 |
| Investments total | 4 963.56 | 4 392.51 | 4 581.95 | 3 414.05 | 2 625.92 |
| Non-curr. owed by group member comp. | 2 504.48 | 2 481.86 | 2 802.40 | 5 532.92 | 2 318.13 |
| Long term receivables total | 2 504.48 | 2 481.86 | 2 802.40 | 5 532.92 | 2 318.13 |
| Inventories total | |||||
| Prepayments and accrued income | 256.00 | ||||
| Current deferred tax assets | 73.00 | ||||
| Short term receivables total | 329.00 | ||||
| Cash and bank deposits | 265.78 | 267.97 | 61.27 | 201.46 | 179.97 |
| Cash and cash equivalents | 265.78 | 267.97 | 61.27 | 201.46 | 179.97 |
| Balance sheet total (assets) | 12 025.76 | 11 763.29 | 11 737.57 | 13 440.39 | 9 415.96 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 1 692.53 | 1 692.53 | 1 692.53 | ||
| Other reserves | 186.85 | 2 649.98 | 2 839.41 | 3 414.05 | 2 625.92 |
| Retained earnings | 2 711.92 | 886.84 | 562.97 | 2 187.36 | 1 996.36 |
| Profit of the financial year | 638.05 | - 134.43 | 506.49 | - 979.13 | - 329.32 |
| Shareholders equity total | 5 279.35 | 5 144.92 | 5 651.41 | 4 672.28 | 4 342.96 |
| Non-current loans from credit institutions | 4 458.34 | 4 184.15 | 3 566.74 | 3 286.81 | 2 695.99 |
| Non-current other liabilities | 192.00 | 192.00 | 192.00 | 192.00 | 192.00 |
| Non-current liabilities total | 4 650.34 | 4 376.15 | 3 758.74 | 3 478.81 | 2 887.99 |
| Current trade creditors | 9.00 | 21.50 | 13.50 | 3 028.50 | 27.00 |
| Current owed to participating | 2 001.00 | 2 001.00 | 2 001.00 | 2 001.00 | 2 001.00 |
| Short-term deferred tax liabilities | 23.30 | 17.67 | 64.17 | 65.99 | |
| Other non-interest bearing current liabilities | 62.77 | 219.71 | 108.25 | 195.63 | 91.02 |
| Accruals and deferred income | 187.00 | ||||
| Current liabilities total | 2 096.07 | 2 242.21 | 2 327.42 | 5 289.30 | 2 185.01 |
| Balance sheet total (liabilities) | 12 025.76 | 11 763.29 | 11 737.57 | 13 440.39 | 9 415.96 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.